• It's Here!

    Etf Pro

    Get the big financial market moves right, bullish or bearish with Hedgeye’s ETF Pro.

Similar to LVS, we are expecting an EBITDA and EPS beat.

We estimate that Wynn Resorts will report $1,306MM of net revenue and $376MM of EBITDA, in-line and 2% ahead of the Street, respectively.  We think the catalysts are lining up generally positive for the Macau operators although we would caution that Wynn’s share is very low month- to-date in October and while that is mostly due to hold, we would expect continued pressure on volume share both in Mass and VIP.

Q2 Detail:

We estimate that Wynn Macau will produce $927MM of net revenue and $291MM of EBITDA (2% above consensus)

  • Net casino revenue of $869MM
    • $606MM of net VIP win
      • Assuming 10% direct play, RC volume of $27BN
        • Down 14% YoY—the 2nd YoY decline since 2Q09; and
        • Down 11% QoQ—the 2nd consecutive QoQ decline since opening
      • 3.2% hold
      • Rebate rate of 96bps or 30% on a rev share basis
      • The property's historical hold rate since opening has been 2.94%.  If Wynn held at its historical hold rate in 3Q, net revenues and EBITDA would be $49MM and $12MM lower, respectively.
    • Mass win of $208MM, +7% YoY increase
    • Slot win of $54MM, down 15% YoY and 14% QoQ
  • $59MM of net non-gaming revenue
    • Room revenue:  $29MM
    • F&B:  $24MM
    • Retail & other:  $50MM
    • Promotional allowances:  $45MM
  • $516MM of variable expenses
    • $443MM of taxes
    • $65MM of gaming promoter expense assuming a blended commission rate 42.7%
    • Recorded non-gaming expenses of $19MM
  • Fixed expenses of $102MM, flat QoQ and down 3% YoY

We’re projecting $379MM of net revenue and $108MM of EBITDA for Wynn Las Vegas (8% above consensus)

  • Net casino revenue of $152MM and operating margin of $67MM
    • Table win of $146MM
      • 10% increase in table drop to $634MM
      • 23% hold rate
    • $40MM of slot win
      • 1% drop in handle to $667MM
      • 6.0% win rate
    • $33MM discounts & rebates or 18% of gross casino win
    • Casino expenses of $73MM, up 3% YoY
  • $273MM of non-gaming revenue
    • Room revenue of $91MM
      • RevPAR:  $206 (ADR: $245/ Occ: 85%)
      • CostPAR:  $85.33
    • F&B:  $123MM revenues at a 41% operating margin
    • Entertainment, retail, & other:  $59MM at a 38% operating margin
    • $46MM of promotional spending or 30% of casino revenue
  • SG&A:  $52MM, up 3% YoY

Other assumptions:

  • Corporate expense:  $23MM
  • D&A:  $94MM
  • Stock comp:  $6MM
  • Net interest expense:  $74MM